Valuation Exxon Mobil Corporation

Equities

Market Closed - Nyse Other stock markets 21:01:07 12/12/2025 GMT			5-day change	1st Jan Change
118.82 ^USD	-0.60%		+1.96%	+10.46%

07:34am	Kazakhstan hopes to bring forward moorings delivery to CPC's Black Sea oil terminal	RE
06:16am	Two new mooring points to be delivered to CPC's Black Sea oil terminal in January - minister	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	174,288	259,052	454,248	399,598	472,780	501,084	-	-
Change	-	48.63%	75.35%	-12.03%	18.31%	5.99%	-	-
Enterprise Value (EV) ¹	237,564	299,954	465,801	409,632	491,461	530,533	537,153	537,736
Change	-	26.26%	55.29%	-12.06%	19.98%	7.95%	1.25%	0.11%
P/E ratio	-7.85x	11.4x	8.32x	11.2x	13.7x	17.4x	16.9x	13.6x
PBR	1.11x	1.54x	2.86x	1.94x	1.78x	1.95x	1.93x	1.88x
PEG	-	-0x	0x	-0.3x	-1.2x	-1.3x	5.15x	0.6x
Capitalization / Revenue	0.96x	0.91x	1.1x	1.16x	1.35x	1.53x	1.56x	1.49x
EV / Revenue	1.31x	1.05x	1.13x	1.19x	1.41x	1.62x	1.67x	1.6x
EV / EBITDA	18.6x	5.69x	4.46x	5.31x	6.69x	7.59x	7.66x	6.84x
EV / EBIT	-32.6x	9.33x	5.79x	7.24x	9.82x	12x	13.2x	12.1x
EV / FCF	-90.9x	8.33x	7.98x	12.2x	16x	19x	17x	15.2x
FCF Yield	-1.1%	12%	12.5%	8.17%	6.25%	5.27%	5.88%	6.57%
Dividend per Share ²	3.48	3.49	3.55	3.68	3.84	3.996	4.149	4.29
Rate of return	8.44%	5.7%	3.22%	3.68%	3.57%	3.36%	3.49%	3.61%
EPS ²	-5.25	5.39	13.26	8.89	7.84	6.825	7.048	8.717
Distribution rate	-66.3%	64.7%	26.8%	41.4%	49%	58.6%	58.9%	49.2%
Net sales ¹	181,502	285,640	413,680	344,582	349,585	327,235	321,289	336,232
EBITDA ¹	12,797	52,761	104,451	77,183	73,504	69,913	70,153	78,647
EBIT ¹	-7,278	32,154	80,411	56,542	50,062	44,104	40,728	44,549
Net income ¹	-22,440	23,040	55,740	36,010	33,680	29,363	28,885	35,433
Net Debt ¹	63,276	40,902	11,553	10,034	18,681	29,449	36,069	36,652
Reference price ²	41.22	61.19	110.30	99.98	107.57	118.82	118.82	118.82
Nbr of stocks (in thousands)	4,228,234	4,233,567	4,118,293	3,996,774	4,395,095	4,217,166	-	-
Announcement Date	02/02/21	01/02/22	31/01/23	02/02/24	31/01/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
EXXON MOBIL CORPORATION	17.41x	1.62x	7.59x	3.36%	501B
RELIANCE INDUSTRIES LTD	25.09x	2.28x	12.45x	0.42%	233B
CHINA PETROLEUM & CHEMICAL CORPORATION	12.12x	0.35x	5.65x	5.87%	92.85B
BP PLC	14.46x	0.63x	3.24x	5.6%	89.79B
PHILLIPS 66	22.68x	0.58x	9.46x	3.36%	56.99B
MARATHON PETROLEUM CORPORATION	15.54x	0.64x	7.36x	1.99%	55.84B
VALERO ENERGY CORPORATION	21.22x	0.47x	7.86x	2.68%	51.33B
IMPERIAL OIL LIMITED	16.09x	1.34x	8.71x	2.23%	45.6B
OIL AND NATURAL GAS CORPORATION LIMITED	7.09x	0.67x	3.85x	5.04%	33.06B
INDIAN OIL CORPORATION LIMITED	8.67x	0.5x	6.52x	3.96%	24.89B
Average	16.04x	0.91x	7.27x	3.45%	118.4B
Weighted average by Cap.	18.09x	1.37x	8.07x	3.07%